Flat
TW5
2 beds
2 baths
Wheatlands, Hounslow TW5
London, England · TW5
View property listing
Initial Investment
£104,770First YearProfit From Rental Income
£-7,676
↘ -7%After 5 Years
Change In Property Value
£34,293
↗ 10%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,616 | £14,835 | £15,206 | £15,586 | £16,054 | £76,298 |
| Total Expenses | £16,642 | £16,710 | £16,790 | £16,871 | £16,961 | £83,973 |
| Profit Before Tax | £-2,026 | £-1,874 | £-1,583 | £-1,285 | £-907 | £-7,676 |
| Profit After Tax | £-2,026 | £-1,874 | £-1,583 | £-1,285 | £-907 | £-7,676 |
| Change In Property Value | £3 | £3 | £6,644 | £11,860 | £15,782 | £34,293 |
| Net Return | £-2,022 | £-1,871 | £5,061 | £10,575 | £14,875 | £26,617 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change